[MYCRON] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -97.21%
YoY- -51.25%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 167,497 131,857 107,943 112,310 125,298 92,500 105,981 7.91%
PBT 13,583 4,262 -2,661 -637 120 -1,159 5,295 16.98%
Tax -3,502 -1,431 480 832 280 -355 -1,039 22.42%
NP 10,081 2,831 -2,181 195 400 -1,514 4,256 15.44%
-
NP to SH 10,081 2,831 -2,181 195 400 -1,514 4,256 15.44%
-
Tax Rate 25.78% 33.58% - - -233.33% - 19.62% -
Total Cost 157,416 129,026 110,124 112,115 124,898 94,014 101,725 7.54%
-
Net Worth 345,253 307,930 255,336 262,363 259,999 263,614 261,770 4.71%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 345,253 307,930 255,336 262,363 259,999 263,614 261,770 4.71%
NOSH 283,545 283,545 177,317 177,272 181,818 178,117 178,075 8.05%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.02% 2.15% -2.02% 0.17% 0.32% -1.64% 4.02% -
ROE 2.92% 0.92% -0.85% 0.07% 0.15% -0.57% 1.63% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 59.19 46.67 60.88 63.35 68.91 51.93 59.51 -0.08%
EPS 3.56 1.00 -1.23 0.11 0.22 -0.85 2.39 6.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.09 1.44 1.48 1.43 1.48 1.47 -3.05%
Adjusted Per Share Value based on latest NOSH - 177,272
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 50.87 40.04 32.78 34.11 38.05 28.09 32.19 7.91%
EPS 3.06 0.86 -0.66 0.06 0.12 -0.46 1.29 15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0485 0.9352 0.7755 0.7968 0.7896 0.8006 0.795 4.71%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.88 0.255 0.37 0.34 0.26 0.37 0.53 -
P/RPS 1.49 0.55 0.61 0.54 0.38 0.71 0.89 8.95%
P/EPS 24.70 25.45 -30.08 309.09 118.18 -43.53 22.18 1.80%
EY 4.05 3.93 -3.32 0.32 0.85 -2.30 4.51 -1.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.23 0.26 0.23 0.18 0.25 0.36 12.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 27/11/14 26/11/13 27/11/12 24/11/11 29/11/10 -
Price 1.10 0.28 0.35 0.395 0.29 0.39 0.71 -
P/RPS 1.86 0.60 0.57 0.62 0.42 0.75 1.19 7.72%
P/EPS 30.88 27.94 -28.46 359.09 131.82 -45.88 29.71 0.64%
EY 3.24 3.58 -3.51 0.28 0.76 -2.18 3.37 -0.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.26 0.24 0.27 0.20 0.26 0.48 11.03%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment